Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.99% first-year return on $392k initial cash invested.
-14.99%
Cash On Cash
2.84%
Cap Rate
0.48
DSCR
$7,893
Rent
-$4,900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,893 income − $12,793 expenses = $4,900 out of pocket
Investment Breakdown
|
Purchase Price
$1783k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$392k
Downpayment
20%
$357k
Closing costs
1%
$17,826
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,893
Total Expenses
$12,793
Mortgage P&I
112%
$8,807
Property Taxes
9%
$672
Home Insurance
8%
$630
HOA
0%
$0
Property Management
12%
$947
CapEx
4%
$316
Vacancy
3%
$237
Maintenance
4%
$316
Other
11%
$868